22 Bywood Crescent, Hamilton

$699,900
22 Bywood Crescent

$699,900

New
3d
Detached2-Storey

22 Bywood Crescent, Hamilton

Total Monthly Obligation $3,569

Beds
4
Baths
3
Park
4
Sqft
1100-1500
DOM
3d
Score
23
Yield
6.0%
Cash on Cash
1.7%
Cap Rate
5.0%
5Y IRR
16.9%
10Y IRR
15.7%
Property Type-Detached
MLS® Number-X14099092
Beds-4
Bathrooms-3
Size-1100-1500 sqft
Lot Size-46.8 × 124.83 ft
Listed on site-Oct 20, 2026
Style-2-Storey
Building Type-Detached
Taxes-$4,444.9 (2026)
Parking-4 - None
Basement-Finished, Full
Heating-Forced Air (Gas)
Brokerage-SAM MCDADI REAL ESTATE INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-South
Exterior-Brick, Aluminum Siding
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-Dec-Jan
Neighbourhood-Stoney Creek Mountain
Title-Residential Freehold

No agent assigned

STUNNING FULLY RENOVATED TURNKEY HOME! Exceptional pride of ownership is evident throughout this beautifully updated property, where quality, craftsmanship and thoughtful design come together. The exterior features all new windows (2019), siding, fascia, soffits, gutters, stained brick, exterior pot lights (2020) and professional landscaping with landscape lighting. The exceptionally private, fully fenced backyard is an entertainers dream, offering mature trees, retaining wall (2019), gazebo, eye-catching hardscaped patio, outdoor shower, hot tub, and wood-burning fire pit. Inside, the home features hardwood flooring throughout the main and second levels, California shutters & pot lights throughout, luxury foyer tile, oak-capped staircases, and stunning custom ebony-stained barn door closets. The kitchen has been tastefully updated with quality finishes like granite counters, custom kitchen cabinetry, heated floors, and new appliances including the gas range and dishwasher. Adjacent to the kitchen is a freshly updated main level laundry room with folding table and additional storage cabinetry. Enjoy newly high-end designer bathrooms with heated floors, plus an updated powder room. The fully renovated basement offers additional living space with in-ceiling surround sound, heated floors throughout, an additional 3-piece bathroom + legal bedroom. Numerous major upgrades include 200-amp electrical service (2021), central air conditioning(2025), smart-home automation, remote entry, Wi-Fi-controlled interior/exterior lighting, exterior surveillance and centrally monitored security. Fully automated lawn irrigation system keeps the professionally landscaped grounds looking their best. This home truly has been meticulously maintained and upgraded with an incredible level of care. Turnkey, move-in ready and exceptionally private-this is a home you will be proud to call your own.

$
$
%
%
$
$
$
(utilities, internet...)
$
%
%

Closing Costs

Mortgage Amount
$559,920
Land Transfer Taxes$10,473
Legal Fees (Est.)
$
Total cash required for closing$151,953

Total Monthly Obligation

$3,569/mo
Mortgage $2,823
Monthly Loss $2,826
Principal$743
Interest$2,080
Property Tax$370
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
4.1%28
Cash-on-Cash
-3.4%3
5-Year IRR
12.9%57
10-Year IRR
12.9%
Returns Index
29.8/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
23/ 100
Avoid•Pass

Strategy: Buy & Hold — Weights: CFI 35% · RI 25%
RKI 20% · GI 20%

Assumptions & Inputs
$/mo
%
$
yr
%
Cash Flow
Weight: 35%
Gross Rent
$41,880/yr
NOI
$28,747/yr
Net Cash Flow
-$428/mo
Cash Margin
-12.3%0
Cash Flow Index
0.4/ 100
Risk Profile
Weight: 20%
DSCR
0.8517
LTV Ratio
80.0%18
Vacancy Buffer
2.7 mo43
Risk Index
26.1/ 100

*This analysis is independently generated NOT provided by TREB or CREA.

Comparables

Properties near 22 Bywood Crescent

Time

Comparables are calculated within a 3km radius based on properties sold or leased within the past 6 months. This helps you understand the current market value and potential rental yield with high precision.

Data is provided courtesy of PropTx.

The information provided herein must only be used by consumers who have a bona fide interest in the purchase, sale, or lease of real estate and may not be used for any commercial or other purpose.

Listing information is deemed reliable but not guaranteed accurate by PropTx or TRREB.

REALTOR®, REALTORS®, and the REALTOR® logo are certification marks owned by REALTOR® Canada Inc. and licensed exclusively to the Canadian Real Estate Association (CREA).

The MLS® trademark and MLS® logo are owned by CREA and identify the quality of services provided by real estate professionals who are members of CREA.

Data last updated within the past 24 hours.